[CAB] QoQ Annualized Quarter Result on 31-Mar-2010 [#2]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Mar-2010 [#2]
Profit Trend
QoQ- -71.27%
YoY- 273.04%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 490,476 508,148 507,470 515,098 535,984 494,417 495,664 -0.69%
PBT 3,500 11,135 7,262 3,630 11,372 1,627 820 162.43%
Tax -1,688 -3,440 -2,410 -1,502 -3,072 -1,604 -1,724 -1.39%
NP 1,812 7,695 4,852 2,128 8,300 23 -904 -
-
NP to SH 1,520 7,208 4,441 2,388 8,312 1,906 1,376 6.84%
-
Tax Rate 48.23% 30.89% 33.19% 41.38% 27.01% 98.59% 210.24% -
Total Cost 488,664 500,453 502,618 512,970 527,684 494,394 496,568 -1.06%
-
Net Worth 85,172 88,084 84,262 81,349 82,856 80,141 79,384 4.79%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 85,172 88,084 84,262 81,349 82,856 80,141 79,384 4.79%
NOSH 131,034 131,470 131,660 131,208 131,518 131,379 132,307 -0.64%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 0.37% 1.51% 0.96% 0.41% 1.55% 0.00% -0.18% -
ROE 1.78% 8.18% 5.27% 2.94% 10.03% 2.38% 1.73% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 374.31 386.51 385.44 392.58 407.53 376.33 374.63 -0.05%
EPS 1.16 5.47 3.37 1.82 6.32 1.45 1.04 7.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.67 0.64 0.62 0.63 0.61 0.60 5.46%
Adjusted Per Share Value based on latest NOSH - 131,940
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 69.88 72.40 72.30 73.39 76.36 70.44 70.62 -0.69%
EPS 0.22 1.03 0.63 0.34 1.18 0.27 0.20 6.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1213 0.1255 0.1201 0.1159 0.118 0.1142 0.1131 4.76%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.31 0.32 0.32 0.31 0.34 0.31 0.33 -
P/RPS 0.08 0.08 0.08 0.08 0.08 0.08 0.09 -7.53%
P/EPS 26.72 5.84 9.49 17.03 5.38 21.37 31.73 -10.79%
EY 3.74 17.13 10.54 5.87 18.59 4.68 3.15 12.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.48 0.50 0.50 0.54 0.51 0.55 -8.65%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 30/11/10 26/08/10 27/05/10 25/02/10 26/11/09 27/08/09 -
Price 0.30 0.32 0.34 0.30 0.29 0.34 0.31 -
P/RPS 0.08 0.08 0.09 0.08 0.07 0.09 0.08 0.00%
P/EPS 25.86 5.84 10.08 16.48 4.59 23.44 29.81 -9.01%
EY 3.87 17.13 9.92 6.07 21.79 4.27 3.35 10.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.48 0.53 0.48 0.46 0.56 0.52 -7.82%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment